Highlights

[KERJAYA] QoQ Quarter Result on 2018-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     14.26%    YoY -     12.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 265,334 269,892 278,396 255,140 252,663 229,941 240,203 6.84%
  QoQ % -1.69% -3.05% 9.11% 0.98% 9.88% -4.27% -
  Horiz. % 110.46% 112.36% 115.90% 106.22% 105.19% 95.73% 100.00%
PBT 46,354 47,296 46,019 42,762 40,771 41,544 47,270 -1.29%
  QoQ % -1.99% 2.77% 7.62% 4.88% -1.86% -12.11% -
  Horiz. % 98.06% 100.06% 97.35% 90.46% 86.25% 87.89% 100.00%
Tax -12,283 -10,367 -10,932 -10,295 -12,031 -6,800 -13,931 -8.03%
  QoQ % -18.48% 5.17% -6.19% 14.43% -76.93% 51.19% -
  Horiz. % 88.17% 74.42% 78.47% 73.90% 86.36% 48.81% 100.00%
NP 34,071 36,929 35,087 32,467 28,740 34,744 33,339 1.45%
  QoQ % -7.74% 5.25% 8.07% 12.97% -17.28% 4.21% -
  Horiz. % 102.20% 110.77% 105.24% 97.38% 86.21% 104.21% 100.00%
NP to SH 34,025 36,876 35,166 32,348 28,311 34,411 32,900 2.26%
  QoQ % -7.73% 4.86% 8.71% 14.26% -17.73% 4.59% -
  Horiz. % 103.42% 112.09% 106.89% 98.32% 86.05% 104.59% 100.00%
Tax Rate 26.50 % 21.92 % 23.76 % 24.08 % 29.51 % 16.37 % 29.47 % -6.82%
  QoQ % 20.89% -7.74% -1.33% -18.40% 80.27% -44.45% -
  Horiz. % 89.92% 74.38% 80.62% 81.71% 100.14% 55.55% 100.00%
Total Cost 231,263 232,963 243,309 222,673 223,923 195,197 206,864 7.69%
  QoQ % -0.73% -4.25% 9.27% -0.56% 14.72% -5.64% -
  Horiz. % 111.79% 112.62% 117.62% 107.64% 108.25% 94.36% 100.00%
Net Worth 977,843 956,246 931,476 906,637 789,951 811,884 835,311 11.04%
  QoQ % 2.26% 2.66% 2.74% 14.77% -2.70% -2.80% -
  Horiz. % 117.06% 114.48% 111.51% 108.54% 94.57% 97.20% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 18,629 - - 29,571 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % 52.98 % - % - % 85.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.65% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 977,843 956,246 931,476 906,637 789,951 811,884 835,311 11.04%
  QoQ % 2.26% 2.66% 2.74% 14.77% -2.70% -2.80% -
  Horiz. % 117.06% 114.48% 111.51% 108.54% 94.57% 97.20% 100.00%
NOSH 1,237,777 1,241,878 1,241,968 1,241,968 509,646 537,671 512,461 79.73%
  QoQ % -0.33% -0.01% 0.00% 143.69% -5.21% 4.92% -
  Horiz. % 241.54% 242.34% 242.35% 242.35% 99.45% 104.92% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.84 % 13.68 % 12.60 % 12.73 % 11.37 % 15.11 % 13.88 % -5.05%
  QoQ % -6.14% 8.57% -1.02% 11.96% -24.75% 8.86% -
  Horiz. % 92.51% 98.56% 90.78% 91.71% 81.92% 108.86% 100.00%
ROE 3.48 % 3.86 % 3.78 % 3.57 % 3.58 % 4.24 % 3.94 % -7.92%
  QoQ % -9.84% 2.12% 5.88% -0.28% -15.57% 7.61% -
  Horiz. % 88.32% 97.97% 95.94% 90.61% 90.86% 107.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.44 21.73 22.42 20.54 49.58 42.77 46.87 -40.55%
  QoQ % -1.33% -3.08% 9.15% -58.57% 15.92% -8.75% -
  Horiz. % 45.74% 46.36% 47.83% 43.82% 105.78% 91.25% 100.00%
EPS 2.75 2.97 2.83 2.60 5.56 6.40 6.42 -43.09%
  QoQ % -7.41% 4.95% 8.85% -53.24% -13.13% -0.31% -
  Horiz. % 42.83% 46.26% 44.08% 40.50% 86.60% 99.69% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 27.27% 0.00% 0.00% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7300 1.5500 1.5100 1.6300 -38.22%
  QoQ % 2.60% 2.67% 2.74% -52.90% 2.65% -7.36% -
  Horiz. % 48.47% 47.24% 46.01% 44.79% 95.09% 92.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.36 21.73 22.42 20.54 20.34 18.51 19.34 6.83%
  QoQ % -1.70% -3.08% 9.15% 0.98% 9.89% -4.29% -
  Horiz. % 110.44% 112.36% 115.93% 106.20% 105.17% 95.71% 100.00%
EPS 2.74 2.97 2.83 2.60 2.28 2.77 2.65 2.25%
  QoQ % -7.74% 4.95% 8.85% 14.04% -17.69% 4.53% -
  Horiz. % 103.40% 112.08% 106.79% 98.11% 86.04% 104.53% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 2.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.03% 0.00% 0.00% 100.00% -
NAPS 0.7873 0.7699 0.7500 0.7300 0.6360 0.6537 0.6726 11.04%
  QoQ % 2.26% 2.65% 2.74% 14.78% -2.71% -2.81% -
  Horiz. % 117.05% 114.47% 111.51% 108.53% 94.56% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.1500 1.4000 1.5000 1.4900 4.0600 3.6600 3.2600 -
P/RPS 5.36 6.44 6.69 7.25 8.19 8.56 6.96 -15.94%
  QoQ % -16.77% -3.74% -7.72% -11.48% -4.32% 22.99% -
  Horiz. % 77.01% 92.53% 96.12% 104.17% 117.67% 122.99% 100.00%
P/EPS 41.84 47.15 52.98 57.21 73.09 57.19 50.78 -12.08%
  QoQ % -11.26% -11.00% -7.39% -21.73% 27.80% 12.62% -
  Horiz. % 82.39% 92.85% 104.33% 112.66% 143.93% 112.62% 100.00%
EY 2.39 2.12 1.89 1.75 1.37 1.75 1.97 13.71%
  QoQ % 12.74% 12.17% 8.00% 27.74% -21.71% -11.17% -
  Horiz. % 121.32% 107.61% 95.94% 88.83% 69.54% 88.83% 100.00%
DY 0.00 0.00 1.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 100.00% -
P/NAPS 1.46 1.82 2.00 2.04 2.62 2.42 2.00 -18.88%
  QoQ % -19.78% -9.00% -1.96% -22.14% 8.26% 21.00% -
  Horiz. % 73.00% 91.00% 100.00% 102.00% 131.00% 121.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 -
Price 1.2800 1.2600 1.4400 1.5800 1.7400 4.0200 3.7200 -
P/RPS 5.97 5.80 6.42 7.69 3.51 9.40 7.94 -17.27%
  QoQ % 2.93% -9.66% -16.51% 119.09% -62.66% 18.39% -
  Horiz. % 75.19% 73.05% 80.86% 96.85% 44.21% 118.39% 100.00%
P/EPS 46.56 42.43 50.86 60.66 31.32 62.81 57.94 -13.53%
  QoQ % 9.73% -16.57% -16.16% 93.68% -50.14% 8.41% -
  Horiz. % 80.36% 73.23% 87.78% 104.69% 54.06% 108.41% 100.00%
EY 2.15 2.36 1.97 1.65 3.19 1.59 1.73 15.55%
  QoQ % -8.90% 19.80% 19.39% -48.28% 100.63% -8.09% -
  Horiz. % 124.28% 136.42% 113.87% 95.38% 184.39% 91.91% 100.00%
DY 0.00 0.00 1.04 0.00 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.91% 0.00% 0.00% 100.00% -
P/NAPS 1.62 1.64 1.92 2.16 1.12 2.66 2.28 -20.32%
  QoQ % -1.22% -14.58% -11.11% 92.86% -57.89% 16.67% -
  Horiz. % 71.05% 71.93% 84.21% 94.74% 49.12% 116.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers